For saleSingle family
$349,900
39031 State Highway 13
Waseca MN 56093
3 beds, 4 baths, 2,690 sqft
39031 State Highway 13 is a 3 beds, 4 baths, 2,690 sqft single family home for sale at $349,900 in Waseca MN 56093. At 20% down it rents for an estimated $1,225/mo and returns -$1,273/mo a month at a 2.3% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,225/mo
- Monthly cash flow
- -$1,273/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.8%
- Max offer
- $145,500
Offer ≤ $145,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading